| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 140 900.00 | 105 675.00 | 35 225.00 | 140 900.00 |
BJ TOTAL (I) | 140 900.00 | 105 675.00 | 35 225.00 | 140 900.00 |
BZ Other receivables | 12 839.00 | | 12 839.00 | 12 839.00 |
CF Cash and cash equivalents | 11 976.00 | | 11 976.00 | 11 976.00 |
CJ TOTAL (II) | 24 815.00 | | 24 815.00 | 24 815.00 |
CO Grand total (0 to V) | 165 715.00 | 105 675.00 | 60 040.00 | 165 715.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -170 601.00 | -50 706.00 | | -170 601.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -22 448.00 | -119 895.00 | | -22 448.00 |
DL TOTAL (I) | -192 049.00 | -169 601.00 | | -192 049.00 |
DV Miscellaneous Loans and Financial Debts (4) | 209 500.00 | 158 481.00 | | 209 500.00 |
DX Trade payables and related accounts | 42 589.00 | 71 149.00 | | 42 589.00 |
EC TOTAL (IV) | 252 089.00 | 229 630.00 | | 252 089.00 |
EE Grand total (I to V) | 60 040.00 | 60 029.00 | | 60 040.00 |
EI Including equity loans | 209 500.00 | | | 209 500.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FN Capitalized production | | | 2 009.00 | |
FR Total operating income (I) | | | 2 009.00 | |
FW Other purchases and external expenses | | | 3 015.00 | |
FX Taxes, duties, and similar payments | | | 115.00 | |
GB Operating Expenses - Provisions | | | 1 507.00 | |
GF Total Operating Expenses (II) | | | 4 638.00 | |
GG - OPERATING RESULT (I - II) | | | -2 629.00 | |
GR Interest and similar expenses | | | 15 819.00 | |
GU Total financial expenses (VI) | | | 19 819.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -19 819.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -22 448.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | | 104 168.00 | | |
HH Total exceptional expenses (VIII) | | 104 168.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -104 168.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 009.00 | 68 864.00 | | 2 009.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 24 457.00 | 188 759.00 | | 24 457.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -22 448.00 | -119 895.00 | | -22 448.00 |